WSR
Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
| Revenue |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Revenues | | 161.6 | 160.9 | 155.5 | 147.9 | 140.6 | 125.4 | 117.9 | 119.3 | 119.9 | 126.0 | 104.4 | 93.4 | 72.4 | 62.1 | 46.6 | 34.9 | 31.5 |
|---|
| Cost of Revenues | | 50.1 | 50.1 | 46.0 | 46.0 | 43.3 | 39.3 | 38.6 | 36.9 | 37.4 | 42.1 | 34.1 | 31.3 | 25.2 | 23.5 | 17.6 | 13.3 | 12.3 |
|---|
| Gross Profit | | 111.4 | 110.7 | 109.5 | 102.0 | 97.3 | 86.0 | 79.3 | 82.3 | 82.4 | 83.8 | 70.3 | 62.1 | 47.2 | 38.6 | 28.9 | 21.6 | 19.3 |
| Revenue |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Total Revenues | | 43.9 | 41.0 | 38.3 | 38.3 | 41.0 | 39.0 | 37.7 | 37.8 | 37.5 | 37.1 |
|---|
| Cost of Revenues | | 14.5 | 13.3 | 11.1 | 11.3 | 12.3 | 12.1 | 10.9 | 10.6 | 20.4 | 11.6 |
|---|
| Gross Profit | | 29.5 | 27.8 | 27.2 | 27.1 | 28.7 | 26.8 | 26.8 | 27.2 | 17.2 | 25.6 |
| Operating Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 20.7 | 18.1 | 22.6 | 21.3 | 21.7 | 23.3 | 23.9 | 23.9 | 20.3 | 15.3 | 10.9 | 7.6 | 6.6 | 5.0 |
|---|
| Depreciation & Amortization | | 36.0 | 35.9 | 35.0 | 33.1 | 31.7 | 29.0 | 28.3 | 26.7 | 25.7 | 27.2 | 22.5 | 19.8 | 15.7 | 13.4 | 10.2 | 7.7 | 7.2 |
|---|
| Total Operating Expenses | | 57.9 | 57.1 | 58.1 | 20.7 | 50.9 | 51.6 | 49.6 | 48.4 | 49.0 | 51.2 | 46.4 | 40.1 | 31.0 | 24.3 | 17.8 | 15.0 | 12.2 |
|---|
| Operating Income | | 53.6 | 53.6 | 51.4 | 48.3 | 46.7 | 35.2 | 30.9 | 49.7 | 33.5 | 32.7 | 24.0 | 22.0 | 16.2 | 14.3 | 11.1 | 1.3 | 1.4 |
| Operating Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| R&D Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Selling General & Admin Expenses | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | 5.4 |
|---|
| Depreciation & Amortization | | 9.8 | 8.3 | 8.5 | 9.4 | 8.7 | 8.9 | 8.5 | 8.8 | 8.4 | 8.3 |
|---|
| Total Operating Expenses | | 16.0 | 13.7 | 13.4 | 14.8 | 14.2 | 13.8 | 15.1 | 15.0 | 3.0 | 13.7 |
|---|
| Operating Income | | 13.4 | 14.1 | 13.7 | 12.3 | 14.5 | 13.0 | 11.7 | 12.2 | 14.1 | 11.9 |
| Net Income |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Interest Income | | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.7 | 1.1 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.3 | 0.5 | 0.0 |
|---|
| Interest Expense | | 34.5 | 33.7 | 34.0 | 32.9 | 27.2 | 24.6 | 25.8 | 26.3 | 25.2 | 23.7 | 19.2 | 14.9 | 10.6 | 10.2 | 8.7 | 5.7 | 5.6 |
|---|
| Other Expense | | -2.5 | -2.5 | -13.6 | -28.4 | -10.4 | -24.4 | -24.4 | -25.6 | 13.0 | -0.2 | 3.3 | -0.2 | -0.1 | -0.1 | -2.3 | 0.3 | 0.4 |
|---|
| IBT | | 51.0 | 51.0 | 37.8 | 19.9 | 36.2 | 10.8 | 6.5 | 24.0 | 22.3 | 9.3 | 8.4 | 7.2 | 5.6 | 4.2 | 0.3 | 1.6 | 2.0 |
|---|
| Income Tax Expense | | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
|---|
| Net Income | | 49.9 | 49.9 | 36.9 | 19.2 | 35.3 | 12.0 | 6.0 | 23.7 | 21.4 | 8.3 | 7.9 | 6.7 | 7.6 | 3.8 | 0.1 | 1.1 | 1.1 |
| Net Income |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Interest Income | | 0.0 | 0.3 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Interest Expense | | 8.6 | 8.7 | 8.3 | 8.9 | 8.2 | 8.5 | 8.8 | 8.5 | 10.4 | 8.4 |
|---|
| Other Expense | | 9.8 | 4.6 | -8.5 | -8.4 | 3.2 | -5.2 | -9.0 | -2.6 | -12.5 | -9.3 |
|---|
| IBT | | 23.3 | 18.7 | 5.2 | 3.9 | 17.7 | 7.8 | 2.7 | 9.6 | 1.7 | 3.0 |
|---|
| Income Tax Expense | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.1 |
|---|
| Net Income | | 22.8 | 18.3 | 5.1 | 3.7 | 17.3 | 7.6 | 2.6 | 9.3 | 1.5 | 2.5 |
| Per Share Data |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.39 | $0.72 | $0.26 | $0.14 | $0.59 | $0.55 | $0.22 | $0.26 | $0.25 | $0.33 | $0.21 | $0.00 | $0.12 | $0.27 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.38 | $0.71 | $0.26 | $0.14 | $0.57 | $0.53 | $0.22 | $0.26 | $0.24 | $0.32 | $0.20 | $0.00 | $0.12 | $0.27 |
|---|
| Shares Outstanding | | 50.7 | 50.7 | 50.2 | 49.5 | 49.3 | 45.5 | 42.2 | 40.2 | 39.3 | 35.4 | 27.6 | 24.6 | 22.3 | 18.0 | 13.5 | 9.0 | 4.0 |
|---|
| Diluted Shares Outstanding | | 51.9 | 51.9 | 51.3 | 50.8 | 50.0 | 46.3 | 43.0 | 41.5 | 40.6 | 36.3 | 28.4 | 25.7 | 22.8 | 18.3 | 13.6 | 9.0 | 4.0 |
| Per Share Data |
|
TTM |
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| EPS | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.03 | $0.05 |
|---|
| EPS Diluted | | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.03 | $0.05 |
|---|
| Shares Outstanding | | 50.7 | 50.7 | 50.7 | 50.7 | 50.7 | 50.0 | 50.0 | 49.9 | 49.6 | 49.5 |
|---|
| Diluted Shares Outstanding | | 51.9 | 51.9 | 51.9 | 51.9 | 51.9 | 51.3 | 51.1 | 51.1 | 51.1 | 50.6 |
| Current Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Cash And Equivalents | | 20.9 | 5.2 | 4.6 | 6.2 | 15.7 | 25.8 | 15.5 | 13.7 | 7.8 | 4.2 | 2.6 | 4.2 | 6.5 | 6.5 | 5.7 | 17.6 |
|---|
| Short Term Investments | | 8.3 | 0.0 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 1.0 | 0.9 | 1.4 | 10.1 | 0.0 |
|---|
| Total Cash & ST Investments | | 20.9 | 5.2 | 4.6 | 6.2 | 15.7 | 25.8 | 15.5 | 13.7 | 7.8 | 4.7 | 3.0 | 5.2 | 7.4 | 7.9 | 15.8 | 17.6 |
|---|
| Accounts Receivable | | 64.1 | 80.6 | 32.1 | 26.9 | 23.2 | 23.3 | 23.3 | 27.7 | 23.5 | 20.0 | 15.5 | 11.8 | 9.9 | 8.6 | 6.1 | 4.7 |
|---|
| Inventory | | -8.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | -0.5 | -2.6 | -4.1 | 4.8 | 1.0 | 0.0 |
|---|
| Other Current Assets | | -85.0 | 14.2 | 28.9 | 0.0 | 0.0 | 0.0 | 0.0 | 15.6 | 13.5 | 8.1 | 10.0 | 8.9 | 8.3 | 4.2 | 3.8 | 0.7 |
|---|
| Total Current Assets | | 85.0 | 100.0 | 65.5 | 46.1 | 52.5 | 60.6 | 51.2 | 57.0 | 44.9 | 34.1 | 27.9 | 23.4 | 21.5 | 25.5 | 26.6 | 23.1 |
| Current Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Cash And Equivalents | | 6.8 | 5.3 | 5.6 | 5.2 | 2.5 | 3.2 | 6.2 | 28.8 | 3.0 | 2.9 |
|---|
| Short Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 12.7 | 8.6 |
|---|
| Total Cash & ST Investments | | 6.8 | 5.3 | 5.6 | 5.2 | 2.5 | 3.2 | 6.2 | 28.8 | 3.0 | 2.9 |
|---|
| Accounts Receivable | | 67.1 | 79.1 | 80.5 | 80.6 | 79.4 | 64.1 | 64.2 | 32.1 | 30.5 | 28.5 |
|---|
| Inventory | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 35.2 | -12.7 | -8.6 |
|---|
| Other Current Assets | | 4.3 | 2.7 | 11.1 | 14.2 | 3.7 | 17.7 | 17.3 | 0.0 | 10.6 | 22.4 |
|---|
| Total Current Assets | | 78.2 | 87.1 | 97.2 | 100.0 | 85.6 | 85.0 | 87.7 | 60.9 | 44.1 | 53.8 |
| Long-Term Assets |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Property, Plant & Equipment | | 0.1 | 10.5 | 980.8 | 10.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1,018.4 | 813.1 | 746.0 | 602.1 | 480.3 | 355.7 | 246.9 | 165.4 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 31.7 | 34.8 | 34.6 | 34.0 | 34.1 | 26.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Other Long-Term Assets | | 1,055.3 | 1,024.1 | 35.2 | 1,011.3 | 1,015.0 | 950.4 | 971.0 | 945.6 | 8.4 | 8.1 | 10.0 | 8.9 | 6.2 | 4.2 | 0.0 | 8.0 |
|---|
| Total Long-Term Assets | | 1,055.4 | 1,034.6 | 1,047.7 | 1,056.6 | 1,049.6 | 984.4 | 1,005.1 | 971.9 | 1,026.8 | 821.1 | 755.9 | 610.9 | 486.5 | 359.9 | 246.9 | 173.4 |
|---|
| Total Assets | | 1,140.4 | 1,134.6 | 1,113.2 | 1,102.8 | 1,102.1 | 1,045.0 | 1,056.3 | 1,028.9 | 1,071.7 | 855.2 | 783.9 | 634.3 | 508.0 | 385.4 | 273.5 | 196.4 |
| Long-Term Assets |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Net Property, Plant & Equipment | | 10.3 | 10.4 | 10.4 | 10.5 | 10.4 | 10.5 | 10.4 | 0.1 | 10.5 | 10.5 |
|---|
| Goodwill | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Intangible Assets | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Long-Term Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 34.3 | 33.2 | 33.6 |
|---|
| Other Long-Term Assets | | 1,057.8 | 1,058.0 | 1,019.1 | 1,024.1 | 0.0 | 1,044.9 | 1,023.6 | 1,018.0 | 1,029.8 | 1,031.0 |
|---|
| Total Long-Term Assets | | 1,068.1 | 1,068.4 | 1,029.5 | 1,034.6 | 10.4 | 1,055.4 | 1,034.0 | 1,052.3 | 1,073.4 | 1,075.0 |
|---|
| Total Assets | | 1,146.3 | 1,155.5 | 1,126.7 | 1,134.6 | 1,112.6 | 1,140.4 | 1,121.7 | 1,113.2 | 1,117.5 | 1,128.8 |
| Current Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Accounts Payable | | 33.2 | 40.6 | 36.4 | 36.2 | 45.8 | 50.9 | 39.3 | 33.7 | 36.0 | 28.7 | 24.1 | 15.9 | 12.8 | 13.8 | 9.0 | 7.3 |
|---|
| Short-Term Debt | | 44.3 | 0.0 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 659.1 | 544.0 | 499.7 | 394.1 | 264.3 | 190.6 | 127.9 | 100.9 |
|---|
| Other Current Liabilities | | 6.0 | 8.5 | 70.8 | 6.8 | 6.4 | 4.7 | 12.5 | 11.7 | -647.6 | 6.1 | 5.3 | 4.4 | 3.6 | 3.0 | 3.6 | 2.1 |
|---|
| Current Liabilities | | 83.9 | 49.2 | 108.0 | 43.7 | 52.1 | 55.6 | 51.8 | 45.4 | 47.5 | 37.4 | 31.9 | 22.5 | 19.2 | 18.9 | 140.6 | 110.4 |
| Current Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Accounts Payable | | 40.9 | 33.5 | 30.3 | 40.6 | 36.2 | 33.2 | 32.1 | 36.5 | 27.4 | 22.9 |
|---|
| Short-Term Debt | | 0.0 | 0.0 | 0.0 | 0.0 | 17.4 | 42.9 | 0.0 | 64.0 | 1.4 | 4.7 |
|---|
| Other Current Liabilities | | 8.5 | 8.5 | 8.5 | 8.5 | 7.8 | 7.8 | 7.8 | 7.5 | 13.9 | 10.6 |
|---|
| Current Liabilities | | 49.4 | 42.0 | 38.8 | 49.2 | 61.4 | 83.9 | 39.9 | 44.8 | 42.7 | 38.2 |
| Long-Term Liabilities |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Long-Term Debt | | 621.4 | 632.4 | 576.3 | 626.2 | 642.8 | 644.2 | 644.7 | 618.2 | 659.1 | 544.0 | 499.7 | 394.1 | 264.3 | 190.6 | 127.9 | 100.9 |
|---|
| Capital Leases | | 1.6 | 0.8 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 716.5 | 690.8 | 693.6 | 678.3 | 703.1 | 706.7 | 703.2 | 669.7 | 713.4 | 587.6 | 536.9 | 421.0 | 287.1 | 212.5 | 142.8 | 112.2 |
| Long-Term Liabilities |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Long-Term Debt | | 642.4 | 671.1 | 642.1 | 632.4 | 616.3 | 623.6 | 645.7 | 576.3 | 632.1 | 646.1 |
|---|
| Capital Leases | | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 1.4 | 0.7 | 0.7 |
|---|
| Def. Tax Liability | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Total Liabilities | | 701.2 | 722.5 | 690.1 | 690.8 | 687.6 | 716.5 | 694.4 | 693.6 | 684.7 | 697.3 |
| Total Common Equity |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Retained Earnings | | -217.4 | -205.6 | -217.0 | -212.4 | -224.0 | -215.8 | -204.0 | -181.4 | -176.7 | -141.7 | -116.9 | -93.9 | -75.7 | -57.8 | -41.1 | -30.7 |
|---|
| Comprehensive Income | | 8.2 | 5.7 | 2.6 | 6.0 | -6.8 | -14.4 | -5.5 | 4.1 | 2.9 | 0.9 | -0.1 | -0.1 | -0.1 | -0.4 | -1.1 | -39.6 |
|---|
| Total Common Equity | | 418.3 | 438.2 | 413.7 | 418.4 | 392.8 | 332.1 | 345.3 | 350.5 | 347.6 | 255.7 | 243.0 | 210.1 | 215.8 | 166.0 | 116.0 | 62.7 |
| Total Common Equity |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Common Stock | | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
|---|
| Retained Earnings | | -199.1 | -210.6 | -208.8 | -205.6 | -216.0 | -217.4 | -213.8 | -217.0 | -212.6 | -209.1 |
|---|
| Comprehensive Income | | -0.5 | 0.3 | 2.2 | 5.7 | -0.7 | 8.2 | 7.5 | 2.6 | 12.5 | 8.5 |
|---|
| Total Common Equity | | 439.5 | 427.5 | 431.0 | 438.2 | 419.5 | 418.3 | 421.6 | 413.7 | 426.8 | 425.4 |
| Other |
|
TTM |
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Total Debt | | 666.5 | 632.4 | 640.9 | 626.2 | 642.8 | 644.2 | 644.7 | 618.2 | 659.1 | 544.0 | 499.7 | 394.1 | 264.3 | 190.6 | 127.9 | 100.9 |
|---|
| Book Value | | 423.8 | 443.8 | 419.6 | 424.5 | 399.0 | 338.3 | 353.1 | 359.2 | 358.3 | 267.6 | 247.0 | 213.3 | 220.9 | 172.9 | 130.7 | 84.3 |
| Other |
|
3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 | 2-2023 |
| Total Debt | | 5.6 | 5.5 | 5.5 | 5.7 | 5.5 | 5.6 | 5.6 | 5.9 | 6.1 | 6.1 |
|---|
| Book Value | | 439.5 | 427.5 | 431.0 | 438.2 | 419.5 | 418.3 | 421.6 | 413.7 | 426.8 | 425.4 |
| Cash Flow From Operating Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Income | | 16.1 | 50.6 | 37.4 | 19.2 | 35.8 | 10.4 | 6.2 | 23.6 | 22.0 | 8.9 | 8.1 | 6.9 | 5.3 | 3.9 | 0.1 | 1.3 | 1.6 |
|---|
| Depreciation & Amortization | | 50.3 | 36.0 | 35.0 | 33.1 | 31.7 | 29.0 | 28.3 | 26.7 | 25.7 | 27.2 | 22.5 | 19.8 | 15.7 | 13.4 | 10.2 | 7.7 | 7.2 |
|---|
| Stock-Based Compensation | | 3.9 | 5.3 | 4.6 | 3.7 | 1.5 | 5.9 | 6.1 | 6.5 | 6.7 | 10.4 | 10.2 | 7.3 | 4.6 | 2.3 | 0.7 | 0.3 | 0.3 |
|---|
| Change Working Capital | | -3.0 | -11.2 | 1.3 | -0.8 | -9.8 | 4.8 | -3.3 | -2.9 | -5.7 | -9.9 | -1.9 | -1.4 | -3.4 | 1.1 | -2.5 | -1.7 | 0.6 |
|---|
| Change In Accounts Receivable | | -5.0 | -4.1 | -4.5 | -6.1 | -4.3 | 0.7 | -6.1 | -3.0 | -1.9 | -5.9 | -6.1 | -5.6 | -3.7 | -3.6 | -2.9 | -1.9 | -0.7 |
|---|
| Change In Accounts Payable | | -1.3 | -2.8 | -0.2 | 0.4 | -2.8 | 2.7 | 2.5 | 5.6 | -2.4 | 1.0 | 4.8 | 7.4 | 2.3 | -1.2 | 2.9 | 1.0 | -2.3 |
|---|
| Change In Inventories | | -2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 3.5 | 2.5 | -3.5 | 0.6 | 1.3 | 1.9 | 1.3 | 1.5 | 2.2 | -0.4 | -1.2 | 4.3 |
|---|
| Other Non-cash Items | | 22.6 | -29.9 | -20.0 | -7.6 | -14.7 | -2.2 | 1.1 | 1.1 | 1.1 | 1.8 | 1.9 | 1.5 | 1.2 | 1.5 | 1.7 | 0.6 | 0.3 |
|---|
| Cash from Operations | | 50.0 | 0.0 | 0.0 | 47.6 | 44.4 | 48.9 | 42.8 | 47.7 | 39.6 | 41.0 | 39.2 | 36.2 | 25.6 | 23.9 | 11.2 | 8.5 | 10.4 |
| Cash Flow From Operating Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Income | | 23.1 | 18.6 | 5.1 | 3.7 | 17.6 | 7.7 | 2.6 | 9.3 | 1.5 | 2.5 |
|---|
| Depreciation & Amortization | | 9.8 | 8.4 | 8.5 | 9.4 | 8.7 | 8.9 | 8.5 | 8.8 | 8.4 | 24.6 |
|---|
| Stock-Based Compensation | | 2.0 | 1.3 | 1.0 | 1.0 | 1.8 | 1.2 | 0.8 | 0.9 | 1.2 | 1.0 |
|---|
| Change Working Capital | | -1.2 | 2.6 | -2.1 | -14.8 | 1.9 | 1.5 | -1.0 | -8.9 | -2.0 | 0.8 |
|---|
| Change In Accounts Receivable | | -3.3 | -1.7 | 1.0 | -0.1 | -1.4 | -2.0 | 0.0 | -1.1 | -1.6 | -2.3 |
|---|
| Change In Accounts Payable | | 2.5 | 6.5 | 0.3 | -12.0 | 3.9 | 3.1 | 0.9 | -8.2 | 1.4 | 4.6 |
|---|
| Change In Inventories | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -3.6 | 1.0 |
|---|
| Other Non-cash Items | | -17.8 | -12.9 | 1.3 | 3.8 | -11.8 | -3.0 | 1.3 | 1.3 | 20.8 | -15.9 |
|---|
| Cash from Operations | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11.7 | 14.1 |
| Cash Flow From Investing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | -143.0 | -82.7 | -160.7 | -138.8 | -125.4 | -109.2 | -73.5 | -12.8 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 109.1 | 0.0 | 0.0 |
|---|
| Investments | | -53.5 | -110.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.8 | -13.5 | 0.0 |
|---|
| Sales of Investment | | 32.1 | 89.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.5 | 0.0 | 0.7 | 5.5 | 7.3 | 0.0 |
|---|
| Other Investing Activities | | -37.2 | 0.0 | 0.0 | -36.3 | -6.7 | -91.2 | -6.4 | -41.8 | 9.8 | 0.0 | 6.9 | 0.0 | 7.3 | 0.0 | -109.1 | 1.6 | 0.0 |
|---|
| Cash from Investing | | -35.1 | 0.0 | 0.0 | -36.3 | -6.7 | -91.2 | -6.4 | -41.8 | 10.8 | -142.5 | -75.8 | -160.2 | -131.5 | -124.6 | -104.4 | -78.2 | -12.8 |
| Cash Flow From Investing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Capital Expenditure | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Acquisitions | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
|---|
| Investments | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -30.2 | -4.3 | 9.5 |
|---|
| Sales of Investment | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 25.7 | 6.4 | 0.0 |
|---|
| Other Investing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.6 | 9.5 |
|---|
| Cash from Investing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -11.5 | 9.5 |
| Cash Flow From Financing Activities |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Debt Repaid | | -47.5 | 0.0 | 0.0 | 11.5 | -19.5 | -3.3 | -12.2 | -8.1 | -2.5 | -11.5 | -14.3 | -2.8 | -3.3 | -110.9 | -4.1 | -3.7 | -3.1 |
|---|
| Debt Issued | | 63.3 | 632.4 | -8.5 | 26.3 | 2.8 | 1.9 | 11.7 | 34.6 | -38.3 | 126.6 | 58.6 | 108.5 | 133.1 | 184.5 | 66.9 | 30.7 | 104.0 |
|---|
| Issuance of Common Stock | | 13.7 | 0.0 | 0.0 | 0.0 | 0.0 | 56.0 | 2.2 | 21.2 | 9.0 | 118.4 | 30.0 | 49.6 | 6.5 | 63.9 | 58.7 | 59.7 | 23.0 |
|---|
| Repurchase of Common Stock | | -2.9 | -2.3 | -2.6 | -0.5 | -0.5 | -0.7 | -2.1 | -0.8 | -2.0 | -4.3 | -3.9 | -1.4 | 0.0 | 171.5 | 58.0 | 0.0 | -0.2 |
|---|
| Dividends Paid | | -24.0 | 0.0 | 0.0 | -23.7 | -23.0 | -19.3 | -25.2 | -45.6 | -44.9 | -40.5 | -31.9 | -28.5 | -25.5 | -20.3 | -15.3 | -12.0 | -7.4 |
|---|
| Other Financing Activities | | -0.3 | 0.0 | 0.0 | -0.3 | -4.3 | -0.4 | 11.2 | 29.2 | -1.3 | 43.1 | 58.3 | 105.4 | 126.0 | -3.5 | -3.2 | 13.9 | 1.4 |
|---|
| Cash from Financing | | -14.4 | 0.0 | 0.0 | -13.0 | -47.3 | 32.3 | -26.0 | -4.1 | -41.8 | 105.2 | 38.2 | 122.3 | 103.6 | 100.7 | 94.0 | 57.8 | 13.7 |
| Cash Flow From Financing Activities |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Debt Repaid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.4 | -17.3 |
|---|
| Debt Issued | | 642.4 | -28.0 | 28.2 | 9.8 | -2.0 | -32.1 | 20.8 | 4.7 | 14.9 | 0.0 |
|---|
| Issuance of Common Stock | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.7 | 0.0 |
|---|
| Repurchase of Common Stock | | 0.0 | -0.8 | 0.0 | -1.5 | 0.0 | 0.0 | -1.2 | -1.4 | 0.0 | -0.2 |
|---|
| Dividends Paid | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -5.9 | -5.9 |
|---|
| Other Financing Activities | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | -0.1 |
|---|
| Cash from Financing | | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | -23.6 |
| Cash position |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Net Change in Cash | | 14.2 | -8.0 | 10.7 | -1.7 | -9.6 | -10.0 | 10.3 | 1.9 | 8.6 | 3.6 | 1.6 | -1.6 | -2.3 | -0.1 | 0.8 | -11.9 | 11.3 |
|---|
| Closing Cash Balance | | 20.9 | 7.4 | 15.4 | 4.6 | 6.4 | 15.9 | 26.0 | 15.6 | 13.8 | 7.8 | 4.2 | 2.6 | 4.2 | 6.5 | 6.5 | 5.7 | 17.6 |
| Cash position |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Net Change in Cash | | 0.5 | 1.5 | -10.5 | 0.4 | 12.8 | -0.7 | -3.0 | 1.6 | 15.2 | 0.0 |
|---|
| Closing Cash Balance | | 7.4 | 6.8 | 5.3 | 15.8 | 15.4 | 2.5 | 3.2 | 6.2 | 28.8 | 3.1 |
| Free Cash Flow |
|
TTM |
2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
| Free Cash Flow | | 50.0 | 50.8 | 58.2 | 47.6 | 44.4 | 48.9 | 42.8 | 47.7 | 40.5 | -102.1 | -43.5 | -124.5 | -113.1 | -101.5 | -97.9 | -65.0 | -2.4 |
|---|
| Real Free Cash Flow | | 46.2 | 45.5 | 53.6 | 43.9 | 42.9 | 43.0 | 36.7 | 41.3 | 33.8 | -112.5 | -53.7 | -131.8 | -117.8 | -103.8 | -98.7 | -65.3 | -2.7 |
| Free Cash Flow |
|
4-2025 | 3-2025 | 2-2025 | 1-2025 | 4-2024 | 3-2024 | 2-2024 | 1-2024 | 4-2023 | 3-2023 |
| Free Cash Flow | | 0.2 | 18.0 | 13.8 | 3.1 | 18.1 | 16.4 | 12.3 | 11.5 | 11.7 | 14.1 |
|---|
| Real Free Cash Flow | | -1.8 | 16.7 | 12.9 | 2.1 | 16.3 | 15.2 | 11.5 | 10.6 | 10.5 | 13.1 |